Income Breakdown
| TV Revenue | $366K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $432K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $536K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $945K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$397K |
$1.9M |
$-1.5M |
$-36.3M |
| May 2029 |
$394K |
$1.9M |
$-1.5M |
$-34.8M |
| Apr 2029 |
$441K |
$1.9M |
$-1.4M |
$-33.3M |
| Mar 2029 |
$401K |
$1.9M |
$-1.5M |
$-31.8M |
| Feb 2029 |
$452K |
$1.9M |
$-1.4M |
$-30.4M |
| Jan 2029 |
$450K |
$3.1M |
$-2.7M |
$-29.0M |
| Dec 2028 |
$499K |
$1.7M |
$-1.2M |
$-26.3M |
| Nov 2028 |
$466K |
$1.7M |
$-1.3M |
$-25.0M |
| Oct 2028 |
$463K |
$1.8M |
$-1.3M |
$-23.7M |
| Sep 2028 |
$466K |
$2.0M |
$-1.6M |
$-22.4M |
| Aug 2028 |
$468K |
$1.7M |
$-1.3M |
$-20.8M |
| Jul 2028 |
$471K |
$1.7M |
$-1.2M |
$-19.6M |